DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.08
Today's Fair Value
$3.05 -66.41%
Margin of Safety
-197.70%
Projected Value (5Y)
$4.91 -45.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.99% | CAGR (5y): 64.1%
%
Regression: 4.37% | CAGR (5y): 4.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.96x)
%